[HWGB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[HWGB] HO WAH GENTING BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.32%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
HWGB's Result
HWGB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 188,731 186,472 189,018 196,368 191,398 198,052 208,005 -6.26%
PBT -20,247 -25,203 -22,005 -19,996 -22,860 -26,456 -28,706 -20.71%
Tax 51 -258 -246 -242 -242 -289 -289 -
NP -20,196 -25,461 -22,251 -20,238 -23,102 -26,745 -28,995 -21.37%
-
NP to SH -16,303 -22,703 -19,626 -17,997 -21,252 -25,336 -27,490 -29.34%
-
Tax Rate - - - - - - - -
Total Cost 208,927 211,933 211,269 216,606 214,500 224,797 237,000 -8.04%
-
Net Worth 36,178 42,387 48,302 53,374 53,129 69,079 65,253 -32.43%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 36,178 42,387 48,302 53,374 53,129 69,079 65,253 -32.43%
NOSH 602,972 605,535 603,780 593,050 590,326 627,999 593,214 1.09%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.70% -13.65% -11.77% -10.31% -12.07% -13.50% -13.94% -
ROE -45.06% -53.56% -40.63% -33.72% -40.00% -36.68% -42.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 31.30 30.79 31.31 33.11 32.42 31.54 35.06 -7.26%
EPS -2.70 -3.75 -3.25 -3.03 -3.60 -4.03 -4.63 -30.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.09 0.09 0.11 0.11 -33.16%
Adjusted Per Share Value based on latest NOSH - 593,050
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.82 90.72 91.96 95.53 93.12 96.35 101.20 -6.26%
EPS -7.93 -11.05 -9.55 -8.76 -10.34 -12.33 -13.37 -29.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.176 0.2062 0.235 0.2597 0.2585 0.3361 0.3175 -32.44%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.095 0.07 0.12 0.14 0.135 0.20 0.185 -
P/RPS 0.30 0.23 0.38 0.42 0.42 0.63 0.53 -31.50%
P/EPS -3.51 -1.87 -3.69 -4.61 -3.75 -4.96 -3.99 -8.16%
EY -28.46 -53.56 -27.09 -21.68 -26.67 -20.17 -25.05 8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.50 1.56 1.50 1.82 1.68 -3.99%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 25/11/15 20/08/15 27/05/15 25/02/15 27/11/14 21/08/14 -
Price 0.075 0.095 0.075 0.13 0.145 0.155 0.20 -
P/RPS 0.24 0.31 0.24 0.39 0.45 0.49 0.57 -43.73%
P/EPS -2.77 -2.53 -2.31 -4.28 -4.03 -3.84 -4.32 -25.58%
EY -36.05 -39.47 -43.34 -23.34 -24.83 -26.03 -23.17 34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.36 0.94 1.44 1.61 1.41 1.82 -22.10%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment